Flat
M1
2 beds
2 baths
Whitworth Street West M1
North West, England · M1
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£21,998
↗ 27%After 5 Years
Change In Property Value
£69,549
↗ 26%After 5 Years
Return On Investment
110%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,404 | £19,695 | £20,187 | £20,692 | £21,313 | £101,292 |
| Total Expenses | £14,653 | £14,728 | £14,820 | £14,914 | £15,019 | £74,134 |
| Profit Before Tax | £4,751 | £4,967 | £5,367 | £5,778 | £6,294 | £27,158 |
| Profit After Tax | £3,849 | £4,024 | £4,348 | £4,680 | £5,098 | £21,998 |
| Change In Property Value | £8,100 | £8,343 | £15,754 | £18,132 | £19,220 | £69,549 |
| Net Return | £11,949 | £12,367 | £20,102 | £22,812 | £24,318 | £91,547 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change